[KLUANG] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 37.95%
YoY- -107.12%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 5,520 6,766 6,829 7,816 7,788 10,349 10,449 -34.62%
PBT 10,164 -4,740 -4,066 -1,178 -1,684 23,771 22,682 -41.41%
Tax -340 -300 -289 -254 -624 -1,337 -1,282 -58.68%
NP 9,824 -5,040 -4,356 -1,432 -2,308 22,434 21,400 -40.46%
-
NP to SH 9,824 -5,040 -4,356 -1,432 -2,308 22,434 21,400 -40.46%
-
Tax Rate 3.35% - - - - 5.62% 5.65% -
Total Cost -4,304 11,806 11,185 9,248 10,096 -12,085 -10,950 -46.31%
-
Net Worth 355,156 331,056 309,288 315,653 349,746 378,594 352,486 0.50%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - 4,495 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 355,156 331,056 309,288 315,653 349,746 378,594 352,486 0.50%
NOSH 60,196 60,215 60,165 60,168 60,104 60,194 60,179 0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 177.97% -74.49% -63.78% -18.32% -29.64% 216.77% 204.80% -
ROE 2.77% -1.52% -1.41% -0.45% -0.66% 5.93% 6.07% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 9.17 11.24 11.35 12.99 12.96 17.19 17.36 -34.62%
EPS 16.32 -8.37 -7.24 -2.38 -3.84 37.27 35.56 -40.47%
DPS 0.00 0.00 0.00 0.00 7.48 0.00 0.00 -
NAPS 5.90 5.4979 5.1406 5.2462 5.819 6.2895 5.8572 0.48%
Adjusted Per Share Value based on latest NOSH - 60,434
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 8.74 10.71 10.81 12.37 12.33 16.38 16.54 -34.61%
EPS 15.55 -7.98 -6.90 -2.27 -3.65 35.51 33.88 -40.47%
DPS 0.00 0.00 0.00 0.00 7.12 0.00 0.00 -
NAPS 5.6221 5.2406 4.896 4.9967 5.5364 5.9931 5.5798 0.50%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.28 1.93 1.79 1.88 2.30 2.52 2.66 -
P/RPS 24.86 17.18 15.77 14.47 17.75 14.66 15.32 38.04%
P/EPS 13.97 -23.06 -24.72 -78.99 -59.90 6.76 7.48 51.59%
EY 7.16 -4.34 -4.04 -1.27 -1.67 14.79 13.37 -34.02%
DY 0.00 0.00 0.00 0.00 3.25 0.00 0.00 -
P/NAPS 0.39 0.35 0.35 0.36 0.40 0.40 0.45 -9.09%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 28/08/09 29/05/09 25/02/09 27/11/08 29/08/08 30/05/08 -
Price 2.01 2.20 1.92 1.81 1.98 2.50 2.73 -
P/RPS 21.92 19.58 16.92 13.93 15.28 14.54 15.72 24.78%
P/EPS 12.32 -26.28 -26.52 -76.05 -51.56 6.71 7.68 36.99%
EY 8.12 -3.80 -3.77 -1.31 -1.94 14.91 13.03 -27.02%
DY 0.00 0.00 0.00 0.00 3.78 0.00 0.00 -
P/NAPS 0.34 0.40 0.37 0.35 0.34 0.40 0.47 -19.39%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment